Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.27% first-year return on $119k initial cash invested.
-19.27%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$2,278
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $4,185 expenses = $1,907 out of pocket
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$4,185
Mortgage P&I
110%
$2,512
Property Taxes
18%
$411
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570